|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | -4.24M | -10.13M | -2.96M | 2.21M | 30.84M | 24.97M | 18.43M | 16.07M | -5.62M | -1.70M | -10.20M | 1.55M | -225.04M | 9.98M | 8.25M | 23.88M | 1.59M | -9.32M | -15.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | 0.06M | 0.05M | 0.12M | 1.02M | 1.11M | 0.80M | 0.80M | 0.78M | 0.00M | 1.60M | 1.10M | 1.13M | 1.08M | 0.50M | 0.60M | 1.18M | 1.14M | 1.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | 2.72M | -0.18M | 0.42M | 0.60M | 0.92M | 2.92M | 1.51M | 3.21M | -3.01M | -0.61M | -3.01M | 0.23M | -5.86M | | | | | -0.50M | -1.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | | | | | | | | | | | | 215.10M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.14M | 10.94M | 2.98M | -2.70M | 13.66M | 40.23M | 26.11M | 18.13M | 35.28M | -20.11M | 16.37M | 23.52M | -12.91M | 38.95M | 38.42M | 11.36M | 23.20M | 8.16M | 20.50M | -23.89M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.25M | 0.25M | 0.26M | 0.26M | 0.45M | 0.46M | 0.47M | 0.42M | 0.40M | 0.40M | 0.41M | 0.42M | 1.56M | 0.44M | 0.45M | 0.45M | 2.83M | 0.42M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.66M | 0.69M | 0.82M | 0.99M | 1.10M | 1.21M | 1.02M | 0.60M | 0.40M | 0.40M | 0.41M | 0.44M | 0.50M | 0.50M | 0.52M | 0.58M | 0.39M | 0.27M | 0.53M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.84M | 10.11M | 9.53M | 11.16M | 11.19M | 14.99M | 17.98M | 17.17M | 16.23M | 15.84M | 15.44M | 13.65M | 13.84M | 22.70M | 14.98M | 5.54M | 9.14M | 11.56M | 10.61M | 9.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | -2.87M | 1.82M | 1.75M | -0.41M | 13.14M | 3.27M | -11.73M | -0.74M | -0.76M | -5.71M | 4.87M | -7.19M | 3.53M | -2.86M | 6.16M | 6.02M | -10.77M | -4.84M | 5.24M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.73M | -3.62M | 1.08M | 1.16M | 3.80M | 19.83M | 4.00M | 5.32M | -24.20M | 25.46M | 1.48M | 8.04M | -8.73M | 12.82M | -0.37M | 7.25M | -15.56M | 14.53M | 2.04M | 0.84M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | 1.88M | 6.56M | -2.50M | 5.25M | 14.72M | 2.01M | -13.88M | 0.45M | -7.57M | -8.02M | -3.09M | 3.39M | -6.87M | 3.12M | 1.94M | -3.14M | -4.08M | 7.43M | 3.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.52M | -0.16M | 0.16M | | 35.48M | 2.99M | -2.87M | -15.39M | 49.08M | -0.94M | -0.47M | 0.05M | 0.71M | -3.22M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | 22.27M | 9.08M | 13.82M | 15.44M | -34.90M | 13.48M | -13.06M | 48.32M | 26.61M | 14.87M | 13.17M | 11.56M | 13.76M | 11.69M | 13.04M | 19.54M | 24.94M | 7.68M | 26.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.13M | 0.63M | | -0.10M | 0.01M | 0.05M | | | 0.02M | 2.45M | 0.90M | 0.87M | 0.02M | 0.14M | 2.73M | 0.27M | 0.20M | -0.00M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.24M | -9.45M | -8.95M | -13.19M | -15.44M | -15.78M | -13.47M | -17.08M | -18.14M | -26.61M | -14.85M | -10.72M | -10.66M | -10.24M | -11.67M | -13.22M | -16.88M | -24.77M | -7.48M | -26.26M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.19M | -3.46M | 7.72M | 20.69M | -0.10M | -28.51M | -12.72M | -1.03M | -16.80M | 47.13M | -2.27M | -8.45M | 22.48M | -26.20M | -22.69M | 18.02M | -3.20M | -3.50M | 14.97M | 41.72M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.58M | 27.93M | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | -1.97M | 1.75M | 4.80M | -1.89M | -4.06M | -0.08M | 0.02M | 0.35M | 0.41M | -0.75M | 4.36M | -1.09M | 2.51M | 4.05M | 16.16M | 3.11M | -20.11M | 27.99M | -8.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.97M | -11.32M | -6.11M | -16.52M | -1.78M | 75.14M | 12.63M | 31.19M | -13.04M | -46.72M | 1.50M | 10.35M | -24.47M | 25.19M | 26.73M | -1.68M | 3.65M | -16.78M | 12.81M | -50.15M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | -1.97M | 1.75M | 4.80M | -1.89M | -4.06M | -0.08M | 0.02M | 0.35M | 0.41M | -0.75M | 4.36M | -1.09M | 2.51M | 4.05M | 16.16M | 3.11M | -20.11M | 27.99M | -8.43M |